Plains GP Holdings LP
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
6.7% vs price
Base Case (Median)
133.4% vs price
Bull Case (75th pct.)
476.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-26.50 | -202.8% | High (40%) |
| PE Comparable | $34.38 | 33.3% | Medium (25%) |
| Growth Trajectory DCF | $60.20 | 133.4% | Medium (20%) |
| Graham Number | $20.69 | -19.8% | Medium (40%) |
| EV/EBITDA | $142.17 | 451.3% | Medium (20%) |
| EV/FCF | $265.05 | 927.7% | Medium (20%) |
| Earnings Power Value | $155.11 | 501.4% | Medium (50%) |
Based on 7 out of 8 methods, PAGP appears undervalued at the current price of $25.79. The base case fair value of $60.20 implies 133.4% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.